Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.5% first-year return on $376k initial cash invested.
-16.5%
Cash On Cash
2.9%
Cap Rate
0.47
DSCR
$7,656
Rent
-$5,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,656 income − $12,829 expenses = $5,173 out of pocket
Investment Breakdown
|
Purchase Price
$1792k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$376k
Downpayment
20%
$358k
Closing costs
1%
$17,917
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,656
Total Expenses
$12,829
Mortgage P&I
119%
$9,118
Property Taxes
13%
$989
Home Insurance
8%
$648
HOA
1%
$83
Property Management
10%
$766
CapEx
5%
$383
Vacancy
6%
$459
Maintenance
5%
$383
Other
0%
$0